Contract Buyout Calculator - Josh Norris, 2025
Contract Being Bought Out
| Season | Age* | Clause | Cap Hit | AAV | Perf. Bonus | Sign. Bonus | Salary | Compensation | Minors Salary | Status |
|---|---|---|---|---|---|---|---|---|---|---|
| 2022-23 | 23 | $7,950,000 | $7,950,000 | - | - | $5,000,000 | $5,000,000 | $5,000,000 | ||
| 2023-24 | 24 | $7,950,000 | $7,950,000 | - | - | $6,500,000 | $6,500,000 | $6,500,000 | ||
| 2024-25 | 25 | $7,950,000 | $7,950,000 | - | - | $9,500,000 | $9,500,000 | $9,500,000 | ||
| 2025-26 | 26 | $7,950,000 | $7,950,000 | - | - | $9,500,000 | $9,500,000 | $9,500,000 | ||
| 2026-27 | 27 | M-NTC | $7,950,000 | $7,950,000 | - | - | $9,500,000 | $9,500,000 | $9,500,000 | |
| 2027-28 | 28 | M-NTC | $7,950,000 | $7,950,000 | - | - | $8,750,000 | $8,750,000 | $8,750,000 | |
| 2028-29 | 29 | M-NTC | $7,950,000 | $7,950,000 | - | - | $7,850,000 | $7,850,000 | $7,850,000 | |
| 2029-30 | 30 | M-NTC | $7,950,000 | $7,950,000 | - | - | $7,000,000 | $7,000,000 | $7,000,000 | |
| Total | - | - | $63,600,000 | $63,600,000 | $63,600,000 |
Signed:
Team: Ottawa Senators
GM: -
Exp. Status:
Cap %:
Clause: Starting in 2026-27 player can submit a 10 team no trade list.
Buyout Impact on Ottawa Senators (Two-Thirds Buyout)
| Season | Original Compensation | Buyout Compensation | Compensation Savings | Original Caphit | Buyout Caphit | Caphit Savings |
|---|---|---|---|---|---|---|
| 2025-26 | $9,500,000 | $2,840,000 | $6,660,000 | $7,950,000 | $1,290,000 | $6,660,000 |
| 2026-27 | $9,500,000 | $2,840,000 | $6,660,000 | $7,950,000 | $1,290,000 | $6,660,000 |
| 2027-28 | $8,750,000 | $2,840,000 | $5,910,000 | $7,950,000 | $2,040,000 | $5,910,000 |
| 2028-29 | $7,850,000 | $2,840,000 | $5,010,000 | $7,950,000 | $2,940,000 | $5,010,000 |
| 2029-30 | $7,000,000 | $2,840,000 | $4,160,000 | $7,950,000 | $3,790,000 | $4,160,000 |
| 2030-31 | $0 | $2,840,000 | $-2,840,000 | $0 | $2,840,000 | $-2,840,000 |
| 2031-32 | $0 | $2,840,000 | $-2,840,000 | $0 | $2,840,000 | $-2,840,000 |
| 2032-33 | $0 | $2,840,000 | $-2,840,000 | $0 | $2,840,000 | $-2,840,000 |
| 2033-34 | $0 | $2,840,000 | $-2,840,000 | $0 | $2,840,000 | $-2,840,000 |
| 2034-35 | $0 | $2,840,000 | $-2,840,000 | $0 | $2,840,000 | $-2,840,000 |